[GLBHD] QoQ Quarter Result on 30-Jun-2012 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -76.59%
YoY- -89.85%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 34,855 46,634 55,367 78,927 58,861 66,843 68,508 -36.24%
PBT 3,533 1,858 5,047 1,776 6,074 10,065 21,218 -69.70%
Tax -1,332 -564 -1,656 -775 -1,887 -2,156 -4,565 -55.97%
NP 2,201 1,294 3,391 1,001 4,187 7,909 16,653 -74.02%
-
NP to SH 2,200 1,294 3,395 980 4,187 7,916 15,889 -73.20%
-
Tax Rate 37.70% 30.36% 32.81% 43.64% 31.07% 21.42% 21.51% -
Total Cost 32,654 45,340 51,976 77,926 54,674 58,934 51,855 -26.51%
-
Net Worth 433,529 433,489 438,971 217,058 427,332 430,405 431,553 0.30%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 2,156 - - - 4,325 - -
Div Payout % - 166.67% - - - 54.64% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 433,529 433,489 438,971 217,058 427,332 430,405 431,553 0.30%
NOSH 215,686 215,666 216,242 217,058 215,824 216,284 217,956 -0.69%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.31% 2.77% 6.12% 1.27% 7.11% 11.83% 24.31% -
ROE 0.51% 0.30% 0.77% 0.45% 0.98% 1.84% 3.68% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 16.16 21.62 25.60 36.36 27.27 30.91 31.43 -35.79%
EPS 1.02 0.60 1.57 0.45 1.94 3.66 7.29 -73.01%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.01 2.01 2.03 1.00 1.98 1.99 1.98 1.00%
Adjusted Per Share Value based on latest NOSH - 217,058
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 16.14 21.60 25.64 36.55 27.26 30.95 31.72 -36.23%
EPS 1.02 0.60 1.57 0.45 1.94 3.67 7.36 -73.18%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.0076 2.0074 2.0328 1.0052 1.9789 1.9931 1.9984 0.30%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.00 1.02 1.10 1.15 1.21 1.20 1.02 -
P/RPS 6.19 4.72 4.30 3.16 4.44 3.88 3.25 53.59%
P/EPS 98.04 170.00 70.06 254.71 62.37 32.79 13.99 265.77%
EY 1.02 0.59 1.43 0.39 1.60 3.05 7.15 -72.66%
DY 0.00 0.98 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.50 0.51 0.54 1.15 0.61 0.60 0.52 -2.57%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 26/02/13 30/11/12 30/08/12 23/05/12 22/02/12 29/11/11 -
Price 1.07 1.02 1.02 1.16 1.13 1.28 1.15 -
P/RPS 6.62 4.72 3.98 3.19 4.14 4.14 3.66 48.39%
P/EPS 104.90 170.00 64.97 256.93 58.25 34.97 15.78 253.13%
EY 0.95 0.59 1.54 0.39 1.72 2.86 6.34 -71.75%
DY 0.00 0.98 0.00 0.00 0.00 1.56 0.00 -
P/NAPS 0.53 0.51 0.50 1.16 0.57 0.64 0.58 -5.82%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment